210 16th Ave N
North Myrtle Beach, South Carolina, 29582-2735
4 bed • 3 bath • 10 guests • $975,000
Annual Revenue
$90,558
Profit (Cash Flow)
-$654
Cash on Cash Return
-0.3%
Annual Revenue
AirDNA projects $539/night at 46% occupancy ($90,558).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.27% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.27%
Cap Rate
6.67%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$46,274
Deductible property tax
$9,652
Your total deduction
$140,991
Your adjusted annual income
$150,000 - $140,991 = $9,008
Taxes on $9,008 (30%)
$2,702
Your old tax bill
$45,000
Your new tax bill
$2,702
Estimated tax savings
$42,297
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com